MIRA INFORM REPORT

 

 

Report No. :

353738

Report Date :

10.12.2015

 

IDENTIFICATION DETAILS

 

Name :

MORGAN TECNICA S.P.A.

 

 

Registered Office :

Via San Pancrazio, 11/B

25030   - Adro   (BS)

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2014

 

 

Date of Incorporation :

05.03.2008

 

 

Legal Form :

Joint stock company

 

 

Line of Business :

Manufacture of textile machinery, machinery and systems for auxiliary treatment of textiles, sewing and weaving machines (including spare parts and accessories)

 

 

Employees :

from 26 to 35

 

RATING & COMMENTS

 

MIRA’s Rating :

A

 

RATING

STATUS

PROPOSED CREDIT LINE

56-70

A

Financial & operational base are regarded healthy. General unfavourable factors will not cause fatal effect. Satisfactory capability for payment of interest and principal sums

Fairly Large

 

 

Status :

Good

Payment Behaviour :

Regular 

Litigation :

Clear

 

NOTES :

Any query related to this report can be made on e-mail : infodept@mirainform.com while quoting report number, name and date.

 

 

ECGC Country Risk Classification List – March 31, 2015

 

Country Name

Previous Rating

(31.12.2014)

Current Rating

(31.03.2015)

Italy

A1

A1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 

 

ITALY - ECONOMIC OVERVIEW

Italy has a diversified economy, which is divided into a developed industrial north, dominated by private companies, and a less-developed, highly subsidized, agricultural south, where unemployment is higher. The Italian economy is driven in large part by the manufacture of high-quality consumer goods produced by small and medium-sized enterprises, many of them family-owned. Italy also has a sizable underground economy, which by some estimates accounts for as much as 17% of GDP. These activities are most common within the agriculture, construction, and service sectors. Italy is the third-largest economy in the euro-zone, but its exceptionally high public debt and structural impediments to growth have rendered it vulnerable to scrutiny by financial markets. Public debt has increased steadily since 2007, topping 132% of GDP in 2014, but investor concerns about Italy and the broader euro-zone crisis eased in 2013, bringing down Italy's borrowing costs on sovereign government debt from euro-era. The government still faces pressure from investors and European partners to sustain its efforts to address Italy's long-standing structural impediments to growth, such as labor market inefficiencies and tax evasion. In 2014 economic growth and labor market conditions continued to deteriorate, with overall unemployment rising to 12.2% and youth unemployment around 40%. Italy's GDP is now nearly 10% below its 2007 pre-crisis level.

Source : CIA


 

Company name and address

 

MORGAN TECNICA S.P.A.

 

Via San Pancrazio, 11/B

25030 - Adro (BS) -IT-

 

 

Summary

 

Fiscal Code

:

02981450980

Legal Form

:

Joint stock company

start of Activities

:

05/03/2008

Equity

:

2.500.000

Turnover Range

:

10.000.000/12.750.000

Number of Employees

:

from 26 to 35

 

 

Activity

 

Manufacture of textile machinery, machinery and systems for auxiliary treatment of textiles, sewing and weaving machines (including spare parts and accessories)

 

 

Legal Data

 

Legal Form : Joint stock company

Fiscal Code : 02981450980

 

Foreign Trade Reg. no. : BS094513 since 04/07/2008

 

Chamber of Commerce no. : 494945 of Brescia since 23/02/2008

 

V.A.T. Code : 02981450980

 

Establishment date

: 18/02/2008

Start of Activities

: 05/03/2008

Legal duration

: 31/12/2050

Nominal Capital

: 1.000.000

 

Subscribed Capital

: 1.000.000

 

Paid up Capital

: 1.000.000

 

 

Legal mail :

MORGANTECNICA@PEC.IT

 

 

Members

 

Giachetti

Fabrizio

 

 

Born in Torino

(TO)

on 19/07/1971

- Fiscal Code : GCHFRZ71L19L219Y

 

 

Residence:

 

San Faustino

, 61

- 25122

Brescia

(BS)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

27/06/2014

 

 

Managing Director

27/06/2014

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Giachetti

Federica

 

 

Born in Conegliano

(TV)

on 19/11/1968

- Fiscal Code : GCHFRC68S59C957Z

 

 

Residence:

 

Lagorio

, 13 A

- 25036

Palazzolo sull'Oglio

(BS)

- IT -

 

Position

Since

Shares Amount

% Ownership

Board Chairman

27/06/2014

 

 

Director

27/06/2014

 

 

Managing Director

27/06/2014

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Canali

Marco Giuseppe Giovanni

 

 

Born in Monza

(MB)

on 06/09/1962

- Fiscal Code : CNLMCG62P06F704H

 

 

Residence:

 

Ernesto Ambrosini

, 3

- 20900

Monza

(MB)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

27/06/2014

 

 

Managing Director

27/06/2014

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Meta Holding S.r.l.

 

 

 

 

 

:

 

Italia

, 13

- 20122

Milano

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Partner

 

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Giachetti S.r.l.

 

 

 

 

 

:

 

Lagorio

, 13/A

- 25036

Palazzolo sull'Oglio

(BS)

- IT -

 

Position

Since

Shares Amount

% Ownership

Partner

 

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

 

Companies connected to members *

 

*checkings have been performed on a national scale.

 

In this module are listed the companies in which members hold or have holded positions.

 

Giachetti

Fabrizio

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Giachetti S.r.l.

Palazzolo sull'Oglio (BS) - IT -

03509130989

Director

Active

Registered

 

Giachetti

Federica

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Morgan Dynamics S.r.l.

Coccaglio (BS) - IT -

03003900986

Director

Withdrawn

Registered

Giachetti S.r.l.

Palazzolo sull'Oglio (BS) - IT -

03509130989

Director

Active

Registered

 

Canali

Marco Giuseppe Giovanni

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Hg Energy S.r.l.

Bologna (BO) - IT -

06369180960

Director

Active

Registered

Meta Holding S.r.l.

Milano (MI) - IT -

07795620967

Sole Director

Active

Registered

Easyreading Multimedia Srl

Torino (TO) - IT -

11136190011

Director

Active

Registered

 

The indication "REGISTERED" as Firm Status could refer to Firms in Liquidation, Active, Inactive, etc.

For more information, in this case, we advise to request further investigations.



Capital Shareholders

 

Shareholders' list as at date of data collection:

 

Firm's Style / Name

Seat / Residence

Fiscal Code

Owned Shares

% Ownership

Meta Holding S.r.l.

Milano - IT -

07795620967

745.000 .Eur

74,50

Giachetti S.r.l.

Palazzolo sull'Oglio - IT -

03509130989

255.000 .Eur

25,50

 

 

Direct Participations

 

The Company under review has participations in the following Companies:

 

Firm's Style

Seat

Fiscal Code

Owned Shares Amount

% Ownership

since

until

Share Status

Morgan Dynamics S.r.l.

Coccaglio - IT -

03003900986

10.200 .Eur

51,00

 

 

Active

App 11 S.r.l.

Coccaglio - IT -

03700070984

15.000 .Eur

50,00

 

 

Active



Firm's location and structure

 

In order to carry out its activities the firm uses the following locations:

 

-

Legal and operative seat

 

 

 

 

 

 

 

San Pancrazio

, 11/B

- 25030

- Adro

(BS)

- IT -

 

 

 

 

Legal mail

: MORGANTECNICA@PEC.IT

 

 

 

 

Employees

: 31

 

Stocks for a value of 2.030.000

Eur

 

 

 

Protests

 

Protests checking on the subject firm has given a negative result.

 

Data Base Prejudicial Events Search

 

Search performed on a National Scale

 

 

Prejudicial Events Search Result: NEGATIVE

 

Search performed on a specialized data base.

 

 

Legal Procedures

 

None reported, standing to the latest received edition of the Official Publications.



Financial and Economical Analysis

 

Company's starting of activities dates back to 2008.

The economic-financial analysis has been made on the base of the b/s of the latests three years.

Under an economic point of view, profits were registered during the last years with a r.o.e. of 33,59% in 2014 with a good increase in turnover (+58,49% in 2014 compared to 2013 and +18,97% in 2013 compared to 2012).

The operating result in 2014 was positive (11,18%) and reflects the field's average.

The operating result is positive and amounts to Eur. 1.035.549 with a more then 100% growth.

A gross operating margine for a value of Eur. 1.123.426 was reached. with a 60,24% growth.

Company's financial status is balanced since indebtedness is not high (1,82) and decreasing as against 2013.

The management generated equity capital for an amount of Eur. 2.164.519 , increasing by 50,58% if compared to the financial year 2013.

Total indebtedness totalled Eur. 6.893.798, while during the financial year 2013 the amount was equal to Eur. 4.394.981.

Moderate recourse to bank credit while the exposure towards suppliers is rather high even if it still falls within the sector's average.

It shows a good range of liquidity.

Accounts receivable average term is high (96,33 days). within the average values of the sector.

As far as the cash flow is concerned during the latest financial year it amounted to Eur. 815.010

Subordinate employment cost is of Eur. 1.288.500, i.e. 11,52% on total production costs. , with a 10,4% incidence on turnover.

The financial management is positive as incomes are higher than the charges.



Financial Data

 

 

Complete balance-sheet for the year

al 31/12/2014

(in Eur

x 1)

 

Item Type

Value

Sales

12.384.191

Profit (Loss) for the period

727.133

 

 

Complete balance-sheet for the year

al 31/12/2013

(in Eur

x 1)

 

Item Type

Value

Sales

7.813.854

Profit (Loss) for the period

236.014

 

 

Complete balance-sheet for the year

al 31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

6.567.627

Profit (Loss) for the period

145.542

 

 

Complete balance-sheet for the year

al 31/12/2011

(in Eur

x 1)

 

Item Type

Value

Sales

5.065.759

Profit (Loss) for the period

55.828

 

 

Complete balance-sheet for the year

al 31/12/2010

(in Eur

x 1)

 

Item Type

Value

Sales

3.082.145

Profit (Loss) for the period

-146.298



Balance Sheets

 

From our constant monitoring of the relevant Public Administration offices, no more recent balance sheets result to have been filed.

 

- Balance Sheet as at 31/12/2014 - 12 Mesi - Currency: - Amounts x 1

 

- Balance Sheet as at 31/12/2013 - 12 Mesi - Currency: - Amounts x 1

 

- Balance Sheet as at 31/12/2012 - 12 Mesi - Currency: - Amounts x 1

 

Years

2014

2013

2012

BALANCE SHEET ACCOUNTS

 

ASSETS

 

 

 

CREDITS VS PARTNERS

 

 

 

. Deposits not yet withdrawn

 

 

 

. Deposits already withdrawn

 

 

 

Total credits vs partners

 

 

 

FIXED ASSETS

 

 

 

. INTANGIBLE FIXED ASSETS

 

 

 

. . Start-up and expansion expenses

 

 

 

. . Research,develop. and advert.expens.

 

 

 

. . Industrial patent rights

 

 

 

. . Concessions,licenses,trademarks,etc.

 

 

 

. . Goodwill

 

 

 

. . Assets in formation and advance paymen.

 

 

 

. . Other intangible fixed assets

 

 

 

. Total Intangible Fixed Assets

80.787

68.758

216.231

. TANGIBLE FIXED ASSETS

 

 

 

. . Real estate

 

 

 

. . Plant and machinery

 

 

 

. . Industrial and commercial equipment

 

 

 

. . Other assets

 

 

 

. . Assets under construction and advances

 

 

 

. Total Tangible fixed assets

669.978

38.381

50.564

. FINANCIAL FIXED ASSETS

 

 

 

. . Equity investments

 

 

 

. . . Equity invest. in subsidiary companies

 

 

 

. . . Equity invest. in associated companies

 

 

 

. . . Equity invest. in holding companies

 

 

 

. . . Equity invest. in other companies

 

 

 

. . Financial receivables

8.855

8.855

6.278

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . . Receivab due from subsidiaries

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . . Receivables due from assoc.comp.

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . . Receivables due from holding comp.

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . . Receivables due from third parties

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Other securities

11.455

 

 

. . Own shares

 

 

 

. . . Total nominal value

 

 

 

. Total financial fixed assets

20.310

20.310

17.733

Total fixed assets

771.075

127.449

284.528

CURRENT ASSETS

 

 

 

. INVENTORIES

 

 

 

. . Raw materials and other consumables

1.773.925

 

 

. . Work in progress and semimanufactured

1.580

 

 

. . Work in progress on order

 

 

 

. . Finished goods

247.311

 

 

. . Advance payments

10.000

 

 

. Total Inventories

2.032.816

1.807.503

1.519.665

. CREDITS NOT HELD AS FIXED ASSETS

 

 

 

. . Within 12 months

3.392.614

3.545.449

3.124.413

. . Beyond 12 months

 

 

77

. . Trade receivables

3.313.790

 

 

. . . . Within 12 months

3.313.790

 

 

. . . . Beyond 12 months

 

 

 

. . Receivables due from subsid. comp.

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Receivables due from assoc. comp.

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Receivables due from holding comp.

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Fiscal Receivables

79.884

 

 

. . . . Within 12 months

79.884

 

 

. . . . Beyond 12 months

 

 

 

. . Receivables for anticipated taxes

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Receivables due from third parties

-1.060

 

 

. . . . Within 12 months

-1.060

 

 

. . . . Beyond 12 months

 

 

 

. Total Credits not held as fixed assets

3.392.614

3.545.449

3.124.490

. FINANCIAL ASSETS

 

 

 

. . Equity invest. in subsidiary comp.

 

 

 

. . Equity invest. in associated companies

 

 

 

. . Equity invest. in holding companies

 

 

 

. . Other equity investments

 

 

 

. . Own shares

 

 

 

. . . Total nominale value

 

 

 

. . Other securities

 

 

 

. Total Financial Assets

 

 

 

. LIQUID FUNDS

 

 

 

. . Bank and post office deposits

2.892.611

 

 

. . Checks

63.850

 

 

. . Banknotes and coins

1.544

 

 

. Total Liquid funds

2.958.005

424.207

165.344

Total current assets

8.383.435

5.777.159

4.809.499

ADJUSTMENT ACCOUNTS

 

 

 

. Discount on loans

 

 

 

. Other adjustment accounts

110.119

87.718

31.143

Total adjustments accounts

110.119

87.718

31.143

TOTAL ASSETS

9.264.629

5.992.326

5.125.170

 

 

 

 

LIABILITIES

 

 

 

STOCKHOLDERS' EQUITY

 

 

 

. Capital stock

1.000.000

1.000.000

1.000.000

. Additional paid-in capital

 

 

 

. Revaluation reserves

 

 

 

. Legal reserve

21.869

10.068

2.791

. Reserve for Own shares

 

 

 

. Statute reserves

 

 

 

. Other reserves

415.517

191.301

53.033

. Accumulated Profits (Losses)

 

 

 

. Profit( loss) of the year

727.133

236.014

145.542

. Advances on dividends

 

 

 

. Partial loss of the year Coverage

 

 

 

Total Stockholders'Equity

2.164.519

1.437.383

1.201.366

RESERVES FOR RISKS AND CHARGES

 

 

 

. . Reserve for employee termination indem.

 

 

 

. . Taxation fund, also differed

 

 

 

. . Other funds

 

 

 

Total Reserves for Risks and Charges

4.533

7.639

6.857

Employee termination indemnities

195.229

151.647

123.024

ACCOUNTS PAYABLE

 

 

 

. . . . Within 12 months

6.893.798

4.394.981

3.793.644

. . . . Beyond 12 months

 

 

 

. . Bonds

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Convertible bonds repayable

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Due to shareholders for financing

900.000

 

 

. . . . Within 12 months

900.000

 

 

. . . . Beyond 12 months

 

 

 

. . Due to banks

2.050.858

 

 

. . . . Within 12 months

2.050.858

 

 

. . . . Beyond 12 months

 

 

 

. . Due to other providers of finance

28.920

 

 

. . . . Within 12 months

28.920

 

 

. . . . Beyond 12 months

 

 

 

. . Advances from customers

66.462

 

 

. . . . Within 12 months

66.462

 

 

. . . . Beyond 12 months

 

 

 

. . Trade payables

3.263.867

 

 

. . . . Within 12 months

3.263.867

 

 

. . . . Beyond 12 months

 

 

 

. . Securities issued

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Due to subsidiary companies

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Due to associated companies

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Due to holding companies

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Due to the tax authorities

278.915

 

 

. . . . Within 12 months

278.915

 

 

. . . . Beyond 12 months

 

 

 

. . Due to social security and welfare inst.

71.975

 

 

. . . . Within 12 months

71.975

 

 

. . . . Beyond 12 months

 

 

 

. . Other payables

232.801

 

 

. . . . Within 12 months

232.801

 

 

. . . . Beyond 12 months

 

 

 

Total accounts payable

6.893.798

4.394.981

3.793.644

ADJUSTMENT ACCOUNTS

 

 

 

. Agio on loans

 

 

 

. Other adjustment accounts

6.550

676

279

Total adjustment accounts

6.550

676

279

TOTAL LIABILITIES

9.264.629

5.992.326

5.125.170

 

 

 

 

 

 

MEMORANDUM ACCOUNTS

 

Third party goods

 

 

 

Investment accounts

 

 

 

Risk accounts

 

 

 

Civil and fiscal norms relation

 

 

 

 

 

 

 

 

 

PROFIT AND LOSS ACCOUNTS

 

VALUE OF PRODUCTION

 

 

 

. Revenues from sales and services

12.384.191

7.813.854

6.567.627

. Changes in work in progress

-256.505

487.657

469.750

. Changes in semi-manufact. products

 

 

 

. Capitalization of internal work

 

151

 

. Other income and revenues

89.211

33.334

135.823

. . Contributions for operating expenses

2.500

7.050

 

. . Different income and revenues

86.711

26.284

135.823

Total value of production

12.216.897

8.334.996

7.173.200

PRODUCTION COSTS

 

 

 

. Raw material,other materials and consum.

6.151.829

4.137.561

3.139.520

. Services received

 

 

 

. Leases and rentals

3.890.285

2.286.263

2.019.371

. Payroll and related costs

1.288.500

969.186

883.225

. . Wages and salaries

929.199

704.657

637.053

. . Social security contributions

295.314

214.112

200.750

. . Employee termination indemnities

61.965

47.239

44.319

. . Pension and similar

 

 

 

. . Other costs

2.022

3.178

1.103

. Amortization and depreciation

87.877

242.679

269.371

. . Amortization of intangible fixed assets

39.853

169.664

198.262

. . Amortization of tangible fixed assets

31.372

17.538

17.866

. . Depreciation of tangible fixed assets

 

 

 

. . Writedown of current receiv.and of liquid

16.652

55.477

53.243

. Changes in raw materials

-471.818

200.749

532.416

. Provisions to risk reserves

 

 

 

. Other provisions

 

 

 

. Other operating costs

234.675

40.180

32.573

Total production costs

11.181.348

7.876.618

6.876.476

Diff. between value and cost of product.

1.035.549

458.378

296.724

FINANCIAL INCOME AND EXPENSE

 

 

 

. Income from equity investments

 

 

 

. . In subsidiary companies

 

 

 

. . In associated companies

 

 

 

. . In other companies

 

 

 

. Other financial income

118.541

1

36

. . Financ.income from receivables

 

 

 

. . . Towards subsidiary companies

 

 

 

. . . Towards associated companies

 

 

 

. . . Towards holding companies

 

 

 

. . . Towards other companies

 

 

 

. . Financ.income from secur. t.f.assets

 

 

 

. . Financ.income from secur. cur.assets

 

 

 

. . Financ.income other than the above

118.541

1

36

. . . - Subsidiary companies

 

 

 

. . . - Associated companies

 

 

 

. . . - Holding companies

 

 

 

. . . - Other companies

118.541

1

36

. Interest and other financial expense

-53.519

-71.249

-68.663

. . Towards subsidiary companies

 

 

 

. . Towards associated companies

 

 

 

. . Towards holding companies

 

 

 

. . Towards other companies

-53.519

71.249

68.663

Total financial income and expense

65.022

-71.248

-68.627

ADJUSTMENTS TO FINANCIAL ASSETS

 

 

 

. Revaluations

 

 

 

. . Of equity investments

 

 

 

. . Of financ.fixed assets not repres.E.I.

 

 

 

. . Of securities incl.among current assets

 

 

 

. Devaluation

 

 

 

. . Of equity investments

 

 

 

. . Of financial fixed assets (no equity inv)

 

 

 

. . Of securities included among current ass

 

 

 

Total adjustments to financial assets

 

 

 

EXTRAORDINARY INCOME AND EXPENSE

 

 

 

. Extraordinary income

2.078

2

 

. . Gains on disposals

 

 

 

. . Other extraordinary income

2.078

2

 

. Extraordinary expense

-107

-140

 

. . Losses on disposals

-82

 

 

. . Taxes relating to prior years

 

 

 

. . Other extraordinary expense

-25

-140

 

Total extraordinary income and expense

1.971

-138

 

Results before income taxes

1.102.542

386.992

228.097

. Taxes on current income

375.409

150.978

82.555

. . current taxes

375.409

150.978

82.555

. . differed taxes(anticip.)

 

 

 

. Net income for the period

727.133

236.014

145.542

. Adjustments in tax regulations pursuance

 

 

 

. Provisions in tax regulations pursuance

 

 

 

. Profit (loss) of the year

727.133

236.014

145.542

 

RATIOS

Value Type

as at 31/12/2014

as at 31/12/2013

as at 31/12/2012

Sector Average

COMPOSITION ON INVESTMENT

 

 

 

 

 

Rigidity Ratio

Units

0,08

0,02

0,06

0,18

Elasticity Ratio

Units

0,90

0,96

0,94

0,80

Availability of stock

Units

0,22

0,30

0,30

0,24

Total Liquidity Ratio

Units

0,69

0,66

0,64

0,48

Quick Ratio

Units

0,32

0,07

0,03

0,03

COMPOSITION ON SOURCE

 

 

 

 

 

Net Short-term indebtedness

Units

1,82

2,76

3,02

3,25

Self Financing Ratio

Units

0,23

0,24

0,23

0,19

Capital protection Ratio

Units

0,20

0,14

0,05

0,63

Liabilities consolidation quotient

Units

0,03

0,03

0,03

0,19

Financing

Units

3,18

3,06

3,16

3,80

Permanent Indebtedness Ratio

Units

0,25

0,27

0,26

0,36

M/L term Debts Ratio

Units

0,02

0,03

0,02

0,11

Net Financial Indebtedness Ratio

Units

0,01

n.c.

n.c.

0,63

CORRELATION

 

 

 

 

 

Fixed assets ratio

Units

3,06

12,47

4,65

1,75

Current ratio

Units

1,22

1,31

1,27

1,21

Acid Test Ratio-Liquidity Ratio

Units

0,92

0,90

0,87

0,81

Structure's primary quotient

Units

2,81

11,28

4,22

1,03

Treasury's primary quotient

Units

0,43

0,10

0,04

0,06

Rate of indebtedness ( Leverage )

%

428,02

416,89

426,61

516,42

Current Capital ( net )

Value

1.489.637

1.382.178

1.015.855

422.465

RETURN

 

 

 

 

 

Return on Sales

%

6,58

6,13

6,32

3,35

Return on Equity - Net- ( R.O.E. )

%

33,59

16,42

12,11

5,13

Return on Equity - Gross - ( R.O.E. )

%

50,94

26,92

18,99

14,77

Return on Investment ( R.O.I. )

%

11,18

7,65

5,79

4,16

Return/ Sales

%

8,36

5,87

4,52

4,11

Extra Management revenues/charges incid.

%

70,22

51,49

49,05

28,57

Cash Flow

Value

815.010

478.693

414.913

122.482

Operating Profit

Value

1.035.549

458.378

296.724

144.752

Gross Operating Margin

Value

1.123.426

701.057

566.095

241.990

MANAGEMENT

 

 

 

 

 

Credits to clients average term

Days

96,33

n.c.

n.c.

111,85

Debts to suppliers average term

Days

117,01

n.c.

n.c.

128,30

Average stock waiting period

Days

59,09

83,28

83,30

80,43

Rate of capital employed return ( Turnover )

Units

1,34

1,30

1,28

1,08

Rate of stock return

Units

6,09

4,32

4,32

4,45

Labour cost incidence

%

10,40

12,40

13,45

19,12

Net financial revenues/ charges incidence

%

0,53

-0,91

-1,04

-1,08

Labour cost on purchasing expenses

%

11,52

12,30

12,84

19,02

Short-term financing charges

%

0,78

1,62

1,81

2,68

Capital on hand

%

74,81

76,69

78,04

91,91

Sales pro employee

Value

309.604

260.461

243.245

198.432

Labour cost pro employee

Value

32.212

32.306

32.712

35.779

 

 

Market / Territory Data

 

Population living in the province

:

1.169.259

Population living in the region

:

9.393.092

Number of families in the region

:

3.858.736

 

Monthly family expences average in the region (in Eur..) :

 

- per food products

:

460

- per non food products

:

2.090

- per energy consume

:

114

 

 

Sector Data

 

The values are calculated on a base of 1.206 significant companies.

 

The companies cash their credits on an average of 112 dd.

The average duration of suppliers debts is about 128 dd.

The sector's profitability is on an average of 3,35%.

The labour cost affects the turnover in the measure of 19,12%.

Goods are held in stock in a range of 80 dd.

The difference between the sales volume and the resources used to realize it is about 1,08.

The employees costs represent the 19,02% of the production costs.

 

 

Statistical Detrimental Data

 

Statistcally the trade activity shows periods of crisis.

The area is statistically considered moderately risky.

In the region 50.886 protested subjects are found; in the province they count to 5.551.

The insolvency index for the region is 0,55, , while for the province it is 0,48.

Total Bankrupt companies in the province : 3.452.

Total Bankrupt companies in the region : 39.612.

 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.66.75

UK Pound

1

Rs.100.29

Euro

1

Rs.72.89

ITL

1

Rs.73.43

Note : Above are approximate rates obtained from sources believed to be correct

 

INFORMATION DETAILS

 

Analysis Done by :

DIV

 

 

Report Prepared by :

SDA

 


 

RATING EXPLANATIONS

 

RATING

STATUS

 

 

PROPOSED CREDIT LINE

>86

Aaa

Possesses an extremely sound financial base with the strongest capability for timely payment of interest and principal sums

 

Unlimited

71-85

Aa

Possesses adequate working capital. No caution needed for credit transaction. It has above average (strong) capability for payment of interest and principal sums

 

Large

56-70

A

Financial & operational base are regarded healthy. General unfavourable factors will not cause fatal effect. Satisfactory capability for payment of interest and principal sums

 

Fairly Large

41-55

Ba

Overall operation is considered normal. Capable to meet normal commitments.

 

Satisfactory

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

 

Small

11-25

Ca

Adverse factors are apparent. Repayment of interest and principal sums in default or expected to be in default upon maturity

 

Limited with full security

<10

C

Absolute credit risk exists. Caution needed to be exercised

 

 

Credit not recommended

--

NB

                                       New Business

 

--

 

This score serves as a reference to assess SC’s credit risk and to set the amount of credit to be extended. It is calculated from a composite of weighted scores obtained from each of the major sections of this report. The assessed factors and their relative weights (as indicated through %) are as follows:

 

Financial condition (40%)            Ownership background (20%)                 Payment record (10%)

Credit history (10%)                    Market trend (10%)                                Operational size (10%)

PRIVATE & CONFIDENTIAL : This information is provided to you at your request, you having employed MIPL for such purpose. You will use the information as aid only in determining the propriety of giving credit and generally as an aid to your business and for no other purpose. You will hold the information in strict confidence, and shall not reveal it or make it known to the subject persons, firms or corporations or to any other. MIPL does not warrant the correctness of the information as you hold it free of any liability whatsoever. You will be liable to and indemnify MIPL for any loss, damage or expense, occasioned by your breach or non observance of any one, or more of these conditions

This report is issued at your request without any risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL) or its officials.